COnsolidated PROFIT AND LOSS ACCOUNT

FOR THE YEAR ENDED 31 May 2024

 

			2024		2023
		Note	£000		£000
Revenue		3	266,527		332,132
Cost of sales			(223,155)		(284,177)
Gross profit			43,372		47,955
Administrative expenses before exceptional items			(26,485)		(27,955)
Exceptional items		5	(898)		(720)
Total administrative expenses			(27,383)		(28,675)
Other operating income			1,021		688
Operating profit			17,010		19,968
Finance income			159		133
Finance costs			(7,501)		(4,812)
Profit before taxation			9,668		15,289
Taxation		4	(2,120)		(3,216)
Profit for the year and total comprehensive income			7,548		12,073
Profit for the year and total comprehensive income is attributable to:
Owners of the parent company			7,548		12,073
			7,548		12,073
Earnings per share

 

Basic earnings on profit for the year	7	6.36p		10.19p
Diluted earnings on profit for the year	7	6.12p		9.90p
Adjusted earnings per share
Basic earnings on profit for the year	7	7.05p		10.74p
Diluted earnings on profit for the year	7	6.77p		10.43p

 

Adjusted earnings per share is a non-GAAP measure and is presented as an additional performance measure and is stated before exceptional items.

 

 

 

 

The Group has no items of other comprehensive income.

 

The accompanying notes form an integral part of these financial statements.

 

 

 

COnsolidated BALANCE SHEET

FOR THE YEAR ENDED 31 May 2024

 

			2024		2023
Non-current assets	Note		£000		£000
Property, plant and equipment			7,184		7,816
Intangible assets			5,698		5,953
Deferred taxation			1,787		1,783
Trade and other receivables			5,000		5,000
			19,669		20,552
Current assets
Inventories			244,297		277,633
Trade and other receivables			26,352		22,588
Cash and cash equivalents			14,935		8,909
			285,584		309,130
Total assets			305,253		329,682
Current liabilities
Trade and other payables			49,632		55,788
Short-term bank borrowings	9		54,839		-
Deferred consideration	10		7,339		11,785
Short-term obligations under lease liabilities			1,567		1,884
Provisions	12		2,018		1,710
Corporation tax			1,342		362
			116,737		71,529
Non-current liabilities
Long-term bank borrowings	9		-		70,673
Long-term obligations under lease liabilities			3,971		4,016
Deferred taxation			2,958		3,615
Deferred consideration	10		17,123		24,332
Contingent consideration	11		2,000		2,000
Provisions	12		4,257		2,884
			30,309		107,520
Total liabilities			147,046		179,049
Net assets			158,207		150,633
Equity
Share capital	13		148		148
Share premium	13		78,744		78,744
Retained earnings			79,315		71,741
Equity attributable to owners of the parent company			158,207		150,633

 

 

consolidated Statement of Changes in Equity

FOR THE YEAR ENDED 31 MAY 2024

 

		Share capital	Share premium	Retained earnings	Total
	Notes	£000	£000	£000	£000
1 June 2022		148	78,744	64,635	143,527
Total comprehensive income for the year		-	-	12,073	12,073
Share-based payments	13	-	-	601	601
Dividends	6	-	-	(5,568)	(5,568)
31 May 2023		148	78,744	71,741	150,633
Total comprehensive income for the year		-	-	7,548	7,548
Share-based payments	13	-	-	26	26
31 May 2024		148	78,744	79,315	158,207

 

 

 

 

The share capital account records the nominal value of shares issued.

 

The share premium account records the amount above the nominal value received for shares issued, less share issue costs.

 

Retained earnings represents accumulated profits less losses, and distributions. Retained earnings also includes share-based payments.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statement of Cash Flows

year to 31 May 2024

 

		2024		2023
Cash flows generated from operations	Note	£000		£000
Profit for the year - Adjusted for:		7,548		12,073
Exceptional items		898		720
Taxation charged		2,120		3,216
Finance costs		7,501		4,812
Finance income		(159)		(133)
Adjusted operating profit before working capital movement		17,908		20,688
Exceptional items		(898)		(720)
Gain on disposal of tangible fixed assets		(215)		(312)
Gain on disposal of investment		-		(158)
Share-based payments		26		601
Amortisation of intangible fixed assets		259		255
Depreciation and impairment of tangible fixed assets		2,332		2,257
Operating cash flows before movements in working capital		19,412		22,611
(Decrease)/increase in inventory		32,086		(3,251)
Increase in accounts and other receivables		(2,497)		(404)
Decrease in accounts and other payables		(4,496)		(10,818)
Net cash from operations		44,505		8,138
Taxation paid		(1,818)		(2,900)
Net cash inflow from operating activities		42,687		5,238
Investing activities
Purchase of property, plant and equipment		(177)		(478)
Proceeds on disposal of property, plant and equipment		270		427
Proceeds on disposal of investment		-		678
Interest received		155		-
Acquisition of subsidiary, net of cash acquired		-		(15,867)
Purchase of intangible assets		(4)		(30)
Net cash from/(used in) investing activities		244		(15,270)
Financing activities
Deferred consideration paid on acquisition of subsidiary		(12,141)		(6,138)
Proceeds from bank loans		-		20,187
Repayment of bank loans		(15,834)		-
Payment of lease liabilities		(2,234)		(2,147)
Dividends paid	6	-		(5,568)
Interest paid		(6,696)		(3,783)
Net cash (outflow)/inflow from financing activities		(36,905)		2,551
Net increase/(decrease) in cash and cash equivalents		6,026		(7,481)
Cash and cash equivalents at beginning of year		8,909		16,390
Cash and cash equivalents at end of year		14,935		8,909

 

 

 

 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR TO 31 MAY 2024

 

1.    Organisation and trading activities

 

Springfield Properties PLC is incorporated and domiciled in Scotland as a public limited Company and operates from its registered office in Alexander Fleming House, 8 Southfield Drive, Elgin, Morayshire, IV30 6GR.

 

2.    Summary of significant accounting policies

 

The principal accounting policies adopted and applied in the preparation of the financial statements are set out below. These have been consistently applied to all the years presented unless otherwise stated.

 

2.1          Basis of accounting

 

The financial statements of Springfield Properties PLC have been prepared in accordance with UK adopted international accounting standards. The Group has adopted all the standards and amendments to existing standards that are mandatory for accounting periods beginning on 1 June 2023.

 

The financial statements have been prepared under the historical cost convention except for contingent consideration.

 

The following standards have been issued but have not been applied by the Group in these financial statements. These amendments to standards and interpretations had no significant impact on the financial statements:

 

·      IFRS 17 Insurance Contracts (including amendments to IFRS 17)

·      Amendments to IAS 1 and IFRS PS2 'Disclosure of accounting policies'

·      Amendments to IAS 1 'Classification of liabilities as current or non-current'

·      Amendments to IAS 8 'Definition of Accounting Estimates'

·      Amendments to IAS 12 'Deferred tax related to assets and liabilities arising from a single transaction'

·      Amendments to IAS 12 'International tax reform'

 

The following new standards and amendments to standards have been issued but are not effective for the financial year beginning 1 June 2023 and have not been early adopted:

 

·      Amendments to IAS 1 'Classification of liabilities as current or non-current'

·      Amendments to IAS 1 'Classification of Liabilities as Current or Non-current - Deferral of Effective Date'

·      Amendments to IAS 1 'Non-current Liabilities with Covenants'

·      Amendments to IFRS 16 'Lease liability in a sale and leaseback

·      Amendments to IAS 7 and IFRS 7 'Supplier Finance Arrangements'

·      Amendments to IAS 21 'Lack of Exchangeability'

 

The new standards and amendments to the standards noted above are expected to have no significant impact on the financial statements.

 

2.2          Basis of consolidation

 

The consolidated financial statements incorporate those of Springfield Properties PLC and its subsidiaries and jointly controlled entities. Where the Company has control over an investee, it is classified as a subsidiary. The Company controls an investee if all three of the following elements are present: power over the investee, exposure to variable returns from the investee, and the ability of the investor to use its power to affect those variable returns. Control is reassessed whenever facts and circumstances indicate that there may be a change in any of these elements of control. Contingent consideration is measured at its fair value at the date of acquisition. If the contingent consideration meets the definition of equity, it is not remeasured, and settlement is accounted for within equity. Other contingent consideration is remeasured at fair value at each reporting date with subsequent changes in the fair value of the contingent consideration recognised in the consolidated profit and loss account.

 

All financial statements are made up to 31 May 2024. All intra-Group transactions, balances and unrealised gains on transactions between Group companies are eliminated on consolidation.

 

2.3.         Functional and presentation currencies

 

The financial statements are presented in Pound Sterling (£), rounded to the nearest £000, which is also the currency of the primary economic environment in which the Group operates (its functional currency).

 

2.4.         Going concern

 

In determining the appropriate basis of preparation of the Financial Statements, the Directors are required to consider whether the Group can continue to meet its liabilities and other obligations for the foreseeable future.

 

The Group's business activities, together with factors that the Directors consider are likely to affect its development, financial performance and financial position, are set out in the Strategic Report on pages 4 to 36 of the Company's annual report for the year ended 31 May 2024 (the "2024 Annual Report").

 

The material financial and operational risks and uncertainties that may affect the Group's performance and their mitigation are outlined on pages 14 to 16 of the 2024 Annual Report, and financial risks including liquidity, market, interest and capital risks are outlined in Note 29 to the Financial Statements in the 2024 Annual Report.

 

Bank debt at 31 May 2024 was significantly reduced to £39.9m (31 May 2023: £61.8m), reflecting the Group's sustained focus on reducing the debt position and was ahead of the target of £55m set at this time last year.

 

A 12-month term loan of £18.0m that had a repayment date in September 2024 was repaid in full in May 2024.

 

The revolving credit facility of £87.5m that was initially due to expire in January 2025 has been extended for a further 12 months to January 2026 and a £7.5m overdraft facility has also been put in place for 12 months until September 2025 to provide working capital facilities.

 

In order to support the going concern period to 30 September 2025, the Board-approved budget to May 2025, with a further year added to May 2026, forms the basis of the detail and assessment to confirm the appropriateness of the going concern basis being adopted for the preparation of the 31 May 24 statutory accounts. 

 

In addition to the Board budget two sensitivity scenarios have been prepared reducing private home plots by c10% and c15% in the year to May 2025 from the original Board-approved budget. Under the 15% reduction scenario, the peak borrowing utilises 81% of the banking facilities. Under this scenario there are a number of mitigating actions that are within the control of the Group and could be pursued if required, which are not currently forecasted and would increase the headroom in the banking facilities.

 

Under all three scenarios the Group is able to operate within its bank facilities and covenants and at May 2025, the bank facility utilisation based on the Board-approved budget is forecast to be around 40%.

 

We continue to retain the discipline around controlling build spend on sites and continue to adopt a cautious approach to new site openings. The profitable land sales in the year demonstrate the ability to generate cash quickly - there remains strong interest in our land bank should we wish to make further sales.

 

Accordingly, the Directors believe that it remains appropriate to prepare the financial statements on a going concern basis. The Directors are confident that the Group has adequate resources to continue in operational existence for the foreseeable future and are satisfied that the Group will generate sufficient cash to meet its liabilities as and when they fall due for a period of 12 months from the signing of the annual report and financial statements for the year ended 31 May 2024.

 

 

2.5.         Revenue and profit recognition

 

Sale of private homes

 

Revenue on private home sales is recognised at a point in time and the performance obligation is the transfer of the completed property to the customer on legal completion and receipt of cash. Revenue is measured at the fair value of the consideration received net of VAT and trade discounts.

 

The Group's site valuation process determines the forecast profit margin for each site. The valuation process acts as a method of allocating land costs and construction costs of a development to each individual plot based on the overall development margin and drives the recognition of costs in the profit and loss account as each plot is sold. Any changes in the forecast profit margin of a site from changes in sales prices or costs to complete is recognised across all homes sold in both the current period and future periods.

 

Revenue on contracts recognised over time

 

Revenue from affordable housing contracts is recognised over time as development progresses as the construction activity enhances an asset controlled by the customer.

 

Where the outcome of a contract can be estimated reliably, the amount of revenue recognised depends on the stage of completion. This is based on the development costs incurred as a proportion of the total expected development costs (the input method).

 

Contractual cashflows are determined by independent surveys of work performed to date. These do not always align with the revenue recognised on the underlying performance obligation and any cashflows received that are in excess of the revenue recognised are included as payments on account. Where the cashflows received are less than revenue recognised the difference is included within contract assets.

 

Revenues derived from variations on contracts are recognised only when they can be reliably measured. Where the outcome of a construction contract cannot be estimated reliably, contract costs are recognised as expenses in the period in which they are incurred and contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. When it is probable that total contract costs will exceed contract turnover, the expected loss is recognised as an expense immediately.

 

Land sales

 

Revenue from land sales is recognised on legal completion based on fair value at transfer.

 

Plant hire revenue

 

Plant hire revenue represents amounts receivable for the short-term hire of plant and equipment. Revenue is recognised when the hire period commences and the customer benefits from the use of the plant and equipment and is recognised evenly throughout the hire period.

 

2.6.         Net finance costs

 

Finance costs comprise interest payable on bank loans and the unwinding of the discount from nominal to present day value of provisions, deferred consideration and lease liabilities. Finance costs are capitalised when they are directly attributable to the acquisition, contribution or production of an asset that necessarily takes a substantial period of time to get ready for its intended use or sale. Finance income comprises the unwinding of the discount from nominal to present day value of shared equity. Interest income and interest payable is recognised in the income statement on an accruals basis.

 

2.7.      Taxation

 

The tax expense represents the sum of the tax currently payable and deferred tax.

 

 

Current tax

 

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The Group's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting date.

 

Deferred tax

 

Deferred tax assets and liabilities are recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements.  The following temporary differences are not provided for: goodwill, the initial recognition of assets and liabilities that affects neither the tax profit nor the accounting profit, and differences relating to investments in subsidiaries to the extent that they will probably not reverse in the foreseeable future. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date and are expected to apply when the related deferred tax asset is realised, or the deferred tax liability is settled.

 

A deferred tax asset is recognised for unused tax losses and unused tax credits only if it is probable that future taxable amounts will arise against which those temporary differences and losses may be utilised.

 

2.8.      Exceptional items

 

Exceptional items are those material items which, by virtue of their size or incidence, are presented separately in the profit and loss account to enable a full understanding of the Group's financial performance.

Transactions that may give rise to exceptional items include transactions relating to acquisitions and costs relating to changes in share capital structure as well as redundancy and restructuring costs.

 

2.9.      Property, plant and equipment

 

Tangible fixed assets are initially measured at cost and subsequently measured at cost net of depreciation and any impairment losses. Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

 

Buildings                                                - 2% and 5% straight line

Plant and machinery                           - 2-10 years straight line

Fixtures, fittings & equipment           - 2-5 years straight line

Motor vehicles                                     - 4-5 years straight line

Right-of-use leased assets - over the lease term, straight line with no residual value

Land is not depreciated

 

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset and is credited or charged to the profit and loss account.

 

2.10.    Intangible fixed assets

 

Intangible assets comprise market related assets (e.g. trademarks, imprints & brands) and goodwill on acquisition.

 

Market related assets

 

Trademark assets in relation to Springfield Properties PLC are expected to have an indefinite useful life; however, impairment reviews are performed annually. Any impairment losses or reversals of impairment losses are recognised immediately in the profit and loss account.

 

The brand asset in relation to Tulloch Homes has a 15 year useful life and amortisation is charged on a straight line basis.

 

 

Goodwill on acquisition

 

Goodwill on acquisitions of subsidiaries or businesses represents the excess of the consideration transferred, the amount of any non-controlling interest in the acquiree and the acquisition-date fair value of any previous equity interest in the acquiree over the fair value of the net identifiable assets acquired.

 

Impairment reviews are performed annually with any impairment losses being recognised immediately in the profit and loss account.

 

2.11.      Fixed asset investments

 

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.  The investments are assessed for impairment at each reporting date and any impairment losses are recognised immediately in the profit and loss account.  Costs associated with the acquisition of subsidiaries are recognised in the profit and loss account as an exceptional item.

 

2.12.    Impairment of fixed assets

 

At each reporting end date, the Group reviews the carrying amounts of its tangible fixed assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the Group estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

Recoverable amount is the higher of fair value less costs to sell and value-in-use. Any impairment loss and reversal of losses are recognised in the profit and loss account.

 

2.13.    Inventories and work in progress

 

Property, including land held under development, acquired or being constructed for sale in the ordinary course of business, rather than to be held for rental or capital appreciation, is held as stock and is measured at the lower of cost and net realisable value.

 

Cost comprises the invoiced value of the goods purchased and includes attributable direct costs, labour and overheads and where possible and directly attributable to a site finance costs will be included.

 

Net realisable value is the estimated selling price in the ordinary course of the business, based on market prices at the reporting date and discounted for the time value of money if material, less estimated costs of completion and the estimated costs necessary to make the sale. Any excess of the carrying amount of stocks over its net realisable value is recognised as an impairment loss in the profit and loss account.

 

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in the profit and loss account.

 

Where sites are 'secured' via option agreements, these sites are only included as stock when the agreement becomes unconditional.

 

Options included as part of stock are stated at the lower of cost and net realisable value.

 

2.14.    Financial instruments

 

Financial instruments are recognised in the balance sheet when the Group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

 

Financial assets at amortised cost

 

Financial assets with fixed or determinable payments that are not quoted in an active market. Financial assets are recognised initially at cost. Subsequent to initial recognition they are measured at amortised cost using the effective interest rate method, less any impairment losses.

Loans outside the Group are valued at the recoverable amount and a market rate of interest is charged.

 

Financial assets at amortised cost

 

Financial assets with fixed or determinable payments that are not quoted in an active market. Financial assets are recognised initially at cost. Subsequent to initial recognition they are measured at amortised cost using the effective interest rate method, less any impairment losses.

 

Loans outside the Group are valued at the recoverable amount and a market rate of interest is charged.

 

Impairment of financial assets

 

The Group recognises an allowance for expected credit losses for all debt instruments not held at fair value through the profit and loss account. Expected credit losses are based on the difference between the contracted cash flows due in accordance with the contract and all the cash flows that the Group expects to receive, discounted at an approximation of the original effective interest rate.

 

For trade receivables and, in the Parent Company, intercompany receivables, the Group applies a simplified approach in calculating expected credit losses. The Group does not track changes in credit risk, but instead recognises a loss allowance based on lifetime expected credit losses at each reporting date.

 

Derecognition of financial assets

 

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the Group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

 

Financial liabilities

 

All of the Group's financial liabilities are measured at amortised cost.

 

Other financial liabilities

 

Other non-derivative financial liabilities are initially measured at historical cost less any directly attributable transaction costs. Subsequent to initial recognition, these liabilities are measured at amortised cost using the effective interest method.

 

The effective interest method is a method of calculating the amortised cost of a financial liability and of allocating interest expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash payments through the expected life of the financial liability to the net carrying amount on initial recognition.

 

Derecognition of other financial liabilities

 

Financial liabilities are derecognised when the Group's contractual obligations expire or are discharged or cancelled.

 

2.15.    Deferred consideration

 

Deferred consideration payments are initially recognised at fair value at the date of acquisition which is based on the timing of the cash outflows and an appropriate discount rate. It is subsequently measured at amortised cost.

 

2.16.    Cash and cash equivalents

 

Cash and cash equivalents include cash in hand, deposits held at call with banks and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

 

2.17.    Dividends

 

Dividends are recognised as liabilities in the period in which the dividends are approved and once they are no longer at the discretion of the Company.

 

2.18.    Leases

 

All leases are accounted for by recognising a right-of-use asset and a lease liability except for leases of low value assets (less than £5,000) and leases with a duration of 12 months or less.

 

Lease liabilities are measured at the present value of the contractual payments due to the lessor over the lease term, with the discount rate determined by reference to the Group's incremental borrowing rate at commencement of the lease.

 

Right-of-use assets are initially measured at the amount of the lease liability, reduced for any lease incentives received. Subsequent to initial measurement lease liabilities increase as a result of interest charged at a constant rate on the balance outstanding and are reduced for lease payments made. Right-of-use assets are amortised on a straight-line basis over the remaining term of the lease. Right-of-use assets comprise the Group's existing premises in Elgin, Larbert, Inverness and Glasgow along with certain items of office equipment and motor vehicles.

 

2.19.    Equity instruments

 

An equity instrument is any contract that evidences a residual interest in the assets of a Group after deducting all of its liabilities. Equity instruments issued by the Group are recorded at the proceeds received net of share issue costs. Share capital represents the amount subscribed for shares at nominal value.

 

The share premium account represents premiums received on the initial issuing of the share capital. Any share issue costs associated with the issuing of shares are deducted from share premium, net of any related income tax benefits. Any bonus issues are also deducted from share premium. Retained earnings include all current and prior period results as disclosed in the profit and loss account.

 

2.20.    Share-based payments

 

Equity-settled share-based payments are measured at fair value at the date of grant and recognised as an expense over the vesting period. The amount recognised as an expense is adjusted for leavers to the scheme. Fair value is measured by use of a relevant pricing model.

 

2.21.    Provisions

 

Provisions include dilapidations to cover the Group's leased properties with an upfront liability recognised. Maintenance provisions relate to the costs to come on developments where the final homes have been handed over.

 

3.    Segmental reporting

 

The Group has only one reportable operating segment, being housebuilding within the UK, under the control of the Board. The Board has been identified as the Chief Operating Decision Maker as defined under IFRS 8 Operating Segments. The Board regularly reviews the Group's profit and loss account and balance sheet position at both a divisional and consolidated level. Each of these divisions is an operating segment as defined by IFRS 8 in that the Directors assess performance and allocate resources at this level. The divisions have been aggregated into one reporting segment on the basis that they share similar economic characteristics.  In addition, each division builds and delivers residential homes, uses consistent methods of construction, sells homes to both private customers and housing associations, have a comparable sales process and operations, and are all subject to the same macroeconomic factors including mortgage availability and Government policy. As the Group operates solely in the United Kingdom segment reporting by geographical region is not required.

 

		2024		2023
Revenue		£000		£000
Private residential housing		184,734		253,362
Affordable housing		46,975		53,931
Contract housing		4,995		19,681
Land sale		28,055		3,676
Other		1,768		1,482
Total revenue		266,527		332,132

 

 

Gross profit		43,372		47,955
Administrative expenses		(26,485)		(27,955)
Exceptional items		(898)		(720)
Other operating income		1,021		688
Finance income		159		133
Finance expenses		(7,501)		(4,812)
Profit before tax		9,668		15,289
Taxation		(2,120)		(3,216)
Profit for the period		7,548		12,073

 

 

4.    Taxation

 

	2024		2023
	£000		£000
Current tax
UK corporation tax on profits for the current period	2,824		3,069
Adjustments in respect of prior periods	(43)		(92)
	2,781		2,977
Deferred tax
Origination and reversal of timing differences	(660)		239
Adjustments in respect of prior periods	(1)		-
	(661)		239
	2,120		3,216

 

 

The charge for the year can be reconciled to the standard rate of tax as follows:

 

	2024		2023
	£000		£000
Profit before tax	9,668		15,289
Tax at the UK corporation tax rate of 25% (2023: 20%)	2,417		3,058
Effects of:
Tax effect of expenses that are not deductible in determining taxable profit	55		257
Adjustments in respect of prior years	(43)		(92)
Depreciation on assets not qualifying for tax allowances	(42)		(40)
Land remediation relief	-		(1)
Income not taxable	-		11
Deferred tax adjustments in respect of prior years	(1)		-
Temporary difference not recognised	34		291
Other timing differences	(27)		(3)
Adjust deferred tax to closing average rate	(273)		(265)
Tax charge for period	2,120		3,216

 

5.    Exceptional items

 

	2024		2023
	£000		£000
Redundancy costs	898		349
Acquisition and other transaction - related costs (1)	-		371
	898		720

 

(1)       2023 - Acquisition and other transactions - related costs for the acquisition of the housebuilding business of Mactaggart & Mickel Group Ltd.

 

 

6.    Dividends

 

For the year to 31 May 2024, a final dividend of 1p per share is proposed to be paid. No interim dividend was paid during the year.

 

In respect of the prior year, there was no interim or final dividend paid to shareholders.

 

On 16 December 2022, a final dividend for the year ended 31 May 2022 was paid to shareholders, amounting to £5,568,061 which equated to 4.7p per share.

 

7.    Earnings per share

 

The basic earnings per share is based on the profit for the year divided by the weighted average number of shares in issue during the year. The weighted average number of ordinary shares for the year ended 31 May 2024 assumes that all shares have been included in the computation based on the weighted average number of days since issue.

 

In respect of diluted earnings per share the weighted average is calculated by adjusting for all outstanding share options that are potentially dilutive (i.e. where the exercise price is less than the average market price of the shares during the year).

 

 

	2024		2023
	£000		£000
Profit for the year attributable to owners of the Company	7,548		12,073
Adjusted for the impact of tax adjusted exceptional costs in the year	811		652
Adjusted earnings	8,359		12,725
Weighted average number of ordinary shares for the purpose of basic earnings per share	118,572,439		118,478,254
Effect of dilutive potential shares: share options	4,830,426		3,507,257
Weighted average number of ordinary shares for the purpose of diluted earnings per share	123,402,865		121,985,511
Earnings per ordinary share
Basic earnings on profit for the year	6.36p		10.19p
Diluted earnings on profit for the year	6.12p		9.90p
Adjusted earnings per ordinary share (1)
Basic earnings on profit for the year	7.05p		10.74p
Diluted earnings on profit for the year	6.77p		10.43p

 

⁽¹⁾                 Adjusted earnings is presented as an additional performance measure and is stated before exceptional items and is used in adjusted EPS calculation.

 

8.    Acquisition of subsidiary company

 

During the year, the Group purchased 100% of the share capital of SP SUB 2024 Limited. This company has yet to trade.

 

9.    Bank borrowings

		2024		2023
Secured borrowings:		£000		£000
Bank loans		54,839		70,673
Less: payable within one year		(54,839)		-
Payable after one year		-		70,673

 

The bank loan comprises of a revolving credit facility of £87.5m that was initially due to expire in January 2025. This has been extended for a further 12 months to January 2026. The facility attracts an interest rate of 2.75% per annum above Bank of England SONIA (Sterling overnight index average response rate) and is secured over certain of the Company's properties, with a 31 May 2024 work in progress value of £36.6m.

 

A term loan of £18.0m that had a repayment date in September 2024 was repaid in full in May 2024.

 

At 31 May 2024, the Group had available £32.5m (2023: £16.5m) of undrawn committed borrowing facilities.

 

The Group's lender has a floating charge over the assets of the Company and of its subsidiaries.

 

10.  Deferred consideration

 

As part of the purchase agreement of Tulloch Homes Holdings Limited, there was a further £13,000,000 of deferred consideration payable. This can be broken down into:  (i) £362,330 paid on 24 April 2022 (ii) £6,137,670 paid in November 2022 and (iii) £6,500,000 paid in August 2023. The outstanding discounted amount payable at the period end is £nil (2023: £6,493,552).

 

As part of acquiring the housebuilding business of Mactaggart & Mickel Group Limited, there was a further £30,781,108 of deferred consideration payable. This is payable quarterly in arrears as homes are sold starting from August 2023. There is a minimum annual payment of £7,695,277. The outstanding discounted amount payable at the period end was £24,462,203 (2023: £29,623,127).

 

		2024			2023
		£000			£000
Acquisition of Tulloch Homes Holdings Limited		-			6,494
Acquisition of the housebuilding business of Mactaggart & Mickel Group Limited		24,462			29,623
		24,462			36,117
		2024			2023
		£000			£000
Deferred consideration < 1 year		7,339		11,785
Deferred consideration > 1 year		17,123			24,332
		24,462			36,117

 

11.  Contingent consideration

 

As part of the purchase agreement of Dawn Homes Holdings Limited there was a further £2,500,000 payable for an area of land if (i) the Group make a planning application when it reasonably believes the council will recommend approval; or (ii) it is zoned by the council. The Directors have assessed the likelihood of the land being zoned and have included a liability of £2,000,000 based on 80% probability. The outstanding amount payable at the period end included within liabilities is £2,000,000 (2023: £2,000,000). The remaining £500,000 (20% on the £2,500,000 still to be paid) has been treated as a contingent liability due to the uncertainty over the future payment.

 

	2024		2023
	£000		£000
Acquisition of Dawn Homes Holdings Limited	2,000		2,000
	2,000		2,000

 

12.  Provisions

 

Dilapidation provisions are included for all rented buildings within the Group. Maintenance provisions relate to costs to come on developments where the final homes have been handed over.

 

	2024		2023
	£000		£000
Dilapidation provision	113		169
Provisions for onerous contracts	-		353
Maintenance provision	6,162		4,072
	6,275		4,594

 

	2024		2023
	£000		£000
Provisions < 1 year	2,018		1,710
Provisions > 1 year	4,257		2,884
	6,275		4,594

 

13.  Share capital

 

The Company has one class of ordinary share which carry full voting rights but no right to fixed income or repayment of capital. The share capital account records the nominal value of shares issued. The share premium account records the amount above the nominal value received for shares sold, less share issue costs.

 

Ordinary shares of 0.125p - allotted, called up and fully paid	Number of shares	Share capital £000	Share premium £000
At 1 June 2023	118,496,001	148	78,744
Share issue	173,123	-	-
At 31 May 2024	118,669,124	148	78,744

 

During the year, 173,123 shares (2023: 26,602) were issued in satisfaction of share options exercised for a consideration of £26 (2023: £33).

 

Share-based payments

 

During the year the Group operated four share-based schemes.

 

Share-related share options scheme

 

The Group operates a Savings related Share Option Scheme which is open to all employees. Grant options were made in May 2021 and become exercisable after 3 years, subject to employees remaining in continuous employment. Employees enter into a savings contract with the Yorkshire Building Society who administers the scheme.  The options are granted at a 10% discount of the share price at the date of grant and lapse if not exercised within six months of maturity. Special provisions apply to employees who leave their employment for ill health, redundancy or retirement.

 

Long-Term Incentive Plan (LTIP)

 

The Company operates a LTIP for senior management to retain and align their interests with shareholders. The LTIP is split into a CSOP, ESOP and Performance Share Plan ("PSP") scheme. The PSP was introduced during the prior year and under which key executives could be granted conditional "whole share" awards (i.e. rights to acquire shares where the individual is required to pay a zero or negligible exercise price) the vesting of which is normally conditional on both continued employment and the satisfaction of specified performance measures.

Fair value of share options

 

Options are valued using the Black-Scholes option-pricing model. No performance conditions are included in the fair value calculation.

 

CSOP
		2024		2023
		Number of shares	Weighted average exercise price (pence)	Number of shares	Weighted average exercise price (pence)
Options at the beginning of the year		606,413	115.28	627,558	115.33
Lapsed during the year		(22,775)	131.72	(21,145)	116.71
Options at the year end		583,638	114.64	606,413	115.28

 

 

Share option	Grant Price (p)	Number of shares at year end	Exercise price (p)	Vesting period (years)
CSOP - 16th October 2017	106.00	307,821	106.00	3
CSOP - 8th December 2017	111.00	27,027	111.00	3
CSOP - 3rd May 2018	134.00	22,388	134.00	3
CSOP - 16th May 2018	134.00	91,746	134.00	3
CSOP - 1st October 2018	122.50	98,165	122.50	3
CSOP - 4th June 2019	108.50	36,491	108.50	3

 

 

 

		2024		2023
ESOP		Number of shares	Weighted average exercise price (pence)	Number of shares	Weighted average exercise price (pence)
Options at the start of the year		1,727,589	118.80	1,746,570	118.84
Lapsed during the year		(44,108)	122.14	(18,981)	122.50
Options at the year end		1,683,481	118.71	1,727,589	118.80

 

 

Share option	Grant Price (p)	Number of shares at year end	Exercise price (p)	Vesting period (years)
ESOP - 16th October 2017	106.00	445,432	106.00	3
ESOP - 3rd May 2018	134.00	72,761	134.00	3
ESOP - 16th May 2018	134.00	11,157	134.00	3
ESOP - 1st October 2018	122.50	1,154,131	122.50	3

 

 

		2024		2023
SAYE		Number of shares	Weighted average exercise price (pence)	Number of shares	Weighted average exercise price (pence)
Options at the start of the year		1,084,972	130.50	1,837,747	130.50
Lapsed during the year		(660,187)	130.50	(752,775)	130.50
Options at the year end		424,785	130.50	1,084,972	130.50

 

 

Share option	Grant Price (p)	Number of shares at year end	Exercise price (p)	Vesting period (years)
SAYE - 29th April 2021	145.00	424,785	130.50	3

 

 

	2024			2023
PSP		Number of shares	Weighted average exercise price (pence)	Number of shares	Weighted average exercise price (pence)
Options at start of the year		2,853,274	0.13	2,368,181	0.13
Granted during the year		2,161,933	0.13	776,800	0.13
Lapsed during the year		(456,085)	0.13	(265,105)	0.13
Exercised during the year		(173,123)	0.13	(26,602)	0.13
Options at the year end		4,385,999	0.13	2,853,274	0.13

 

 

Share option	Grant Price (p)	Number of shares at year end	Exercise price (p)	Vesting Period (years)
PSP - 9th January 2020	0.13	24,132	0.13	3
PSP - 30th October 2020	0.13	159,678	0.13	3
PSP - 21st December 2021	0.13	1,263,456	0.13	3
PSP - 28th March 2023	0.13	776,800	0.13	3
PSP - 30th October 2023	0.13	2,161,933	0.13	3

 

Inputs used to determine fair value of options

 

			CSOP	ESOP	SAYE	PSP
Expected volatility			29.00%	29.00%	29.00%	17.83%
Risk free interest rate			0.49%	0.49%	0.49%	-1.91%
Expected dividends			-	-	-	2.50%
Fair value of options			34.00p	39.00p	37.00p	49.04p
Charge per option			32.00p	37.00p	35.00p	49.04p

 

Expected volatility was calculated using historical share price information of the house-building sector for the CSOP and ESOP and the 12-month average Springfield share price prior to the grant of the PSP options.

 

CSOP - nil (2023: nil) of options were exercised during the year and 547,147 (2023: 606,413) shares were exercisable.

 

ESOP - nil (2023: nil) of options were exercised during the year and 1,683,481 (2023: 1,727,589) shares were exercisable.

 

SAYE - nil (2023: nil) of options were exercised during the year and 424,785 (2023: nil) shares were exercisable.

 

PSP - 173,123 (2023: 26,602) of options were exercised during the year and 183,810 (2023: 56,929) shares were exercisable.

 

Charge for share-based incentive schemes

 

The total charge for the year relating to employee share-based plans were £26k (2023: £601k), all of which

related to equity-settled share-based payment transactions.

 

14.  Transactions with related parties

 

Other related parties include transactions with retirement schemes in which Directors and close family members of key management personnel are beneficiaries. During the year, dividends totalling £nil (2023: £1,854k) were paid to key management personnel (Board of Directors and the members of the Operational Board). Dividends were paid to Board of Directors as follows:

 

Name of Director	2024 £000		2023 £000
Mr Sandy Adam	-		1,776
Mr Innes Smith	-		43
Ms Michelle Motion	-		5
Mr Matthew Benson	-		1
Mr Roger Eddie	-		2
Mr Colin Rae	-		1
Mr Nick Cooper	-		1
	-		1,829

 

The remuneration of the key management personnel (PLC Directors and Group Directors) of Springfield Properties PLC is set out below in aggregate for each of the categories specified in IAS 24 - Related Party Disclosures:

	2024 £000		2023 £000
Short-term employee benefits	2,542		2,696
Share-based payments	248		555
Post-employment benefits	9		208
	2,799		3,459

 

 

During the year the Group entered into the following transactions with related parties:

 

	Sale of goods				Purchase of goods
	2024		2023		2024		2023
	£000		£000		£000		£000
Bertha Park Limited (1)	4,906		13,751		319		-
Other entities that key management personnel have control, significant influence or hold a material interest in	41		76		20		325
Key management personnel	46		244		-		-
Other related parties	156		1		2,016		1,616
	5,149		14,072		2,355		1,941

 

Sales to related parties represent those undertaken in the ordinary course of business.

 

					Rent paid
					2024		2023
					£000		£000
Entities that key management personnel have control, significant influence or hold a material interest in					80		162
Key management personnel					-		3
Other related parties					64		100
					144		265

 

 

	2024		2023
	£000		£000
Interest received:
Entities that key management personnel have control, significant influence or hold a material interest in (short-term)	125		125
	125		125

 

The following amounts were outstanding at the reporting end date:

 

	2024		2023
	£000		£000
Amounts receivable:
Bertha Park Limited (1)	7,259		8,524
Other entities that key management personnel have control, significant influence or hold a material interest in (short-term)	-		5
Key management personnel	1		-
Other related parties	36		-
	7,296		8,529

 

	2024		2023
	£000		£000
Accounts payable:
Entities which key management personnel have control, significant influence or hold a material interest in (short-term)	-		62
Other related parties	2,343		678
	2,343		740

 

Amounts owed to/from related parties are included within creditors and debtors respectively at the year-end. No security has been provided on any balances.

 

Transactions between Group companies have been eliminated on consolidation and are not disclosed in this note.

 

(1) Bertha Park Limited is a Company in which Sandy Adam and Innes Smith are Directors. During the year the Group made sales to Bertha Park Limited of £4,906k (2023: £13,751k) in relation to a build contract. At the year-end £2,259k (2023: £3,399k) is included in trade debtors and included within other debtors is a loan of £5,000k (2022: £5,125k). During the year the Group had purchases from Bertha Park Limited of £319 (2023: £nil) in relation to a build contract.

 

15.  Analysis of net debt

 

The Analysis of net debt is as follows:

 

	2024		2023
	£000		£000
Cash in hand and bank	14,935		8,909
Bank borrowings	(54,839)		(70,673)
	(39,904)		(61,764)
Lease liability	(5,538)		(5,900)
Net debt	(45,442)		(67,664)
Deferred consideration	(24,462)		(36,117)
	(69,904)		(103,781)

 

Reconciliation of net cashflow to movement in net debt is as follows:

 

		At 1 June 2023	New leases	Cashflow	Fair value	At 31 May 2024
		£000	£000	£000	£000	£000
Cash and cash equivalents		8,909	-	6,026	-	14,935
Bank borrowings		(70,673)	-	15,834	-	(54,839)
Lease		(5,900)	(1,593)	2,234	(279)	(5,538)
Net debt		(67,664)	(1,593)	24,094	(279)	(45,442)
Deferred consideration		(36,117)	-	12,141	(486)	(24,462)
		(103,781)	(1,593)	36,235	(765)	(69,904)

 

		At 1 June 2022	New leases	On acquisition	Cashflow	Fair value	At 31 May 2023
		£000	£000	£000	£000	£000	£000
Cash and cash equivalents		16,390	-	-	(7,481)	-	8,909
Bank borrowings		(50,486)	-	-	(20,187)	-	(70,673)
Lease		(3,954)	(3,694)	-	2,147	(399)	(5,900)
Net (debt)/cash		(38,050)	(3,694)	-	(25,521)	(399)	(67,664)
Deferred consideration		(12,574)	-	(30,781)	6,137	1,101	(36,117)
		(50,624)	(3,694)	(30,781)	(19,384)	702	(103,781)